Lands End Inc
NASDAQ:LE
Income Statement
Earnings Waterfall
Lands End Inc
Revenue
|
1.5B
USD
|
Cost of Revenue
|
-847m
USD
|
Gross Profit
|
625.5m
USD
|
Operating Expenses
|
-596.3m
USD
|
Operating Income
|
29.2m
USD
|
Other Expenses
|
-159.9m
USD
|
Net Income
|
-130.7m
USD
|
Income Statement
Lands End Inc
Jan-2014 | May-2014 | Aug-2014 | Oct-2014 | Jan-2015 | May-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Jan-2020 | May-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 563
N/A
|
1 574
+1%
|
1 592
+1%
|
1 581
-1%
|
1 555
-2%
|
1 524
-2%
|
1 490
-2%
|
1 451
-3%
|
1 420
-2%
|
1 394
-2%
|
1 373
-1%
|
1 350
-2%
|
1 336
-1%
|
1 331
0%
|
1 341
+1%
|
1 355
+1%
|
1 407
+4%
|
1 438
+2%
|
1 444
+0%
|
1 460
+1%
|
1 452
-1%
|
1 414
-3%
|
1 405
-1%
|
1 403
0%
|
1 450
+3%
|
1 405
-3%
|
1 419
+1%
|
1 439
+1%
|
1 427
-1%
|
1 532
+7%
|
1 604
+5%
|
1 620
+1%
|
1 637
+1%
|
1 619
-1%
|
1 586
-2%
|
1 581
0%
|
1 555
-2%
|
1 561
+0%
|
1 534
-2%
|
1 487
-3%
|
1 473
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(853)
|
(857)
|
(856)
|
(836)
|
(819)
|
(804)
|
(793)
|
(775)
|
(767)
|
(758)
|
(746)
|
(752)
|
(759)
|
(761)
|
(773)
|
(779)
|
(810)
|
(831)
|
(834)
|
(841)
|
(836)
|
(811)
|
(809)
|
(805)
|
(828)
|
(809)
|
(816)
|
(827)
|
(822)
|
(872)
|
(902)
|
(915)
|
(945)
|
(946)
|
(947)
|
(961)
|
(962)
|
(959)
|
(936)
|
(885)
|
(847)
|
|
Gross Profit |
710
N/A
|
718
+1%
|
737
+3%
|
745
+1%
|
736
-1%
|
721
-2%
|
697
-3%
|
676
-3%
|
653
-3%
|
636
-3%
|
627
-1%
|
599
-5%
|
576
-4%
|
569
-1%
|
567
0%
|
576
+1%
|
597
+4%
|
608
+2%
|
610
+0%
|
619
+1%
|
616
-1%
|
603
-2%
|
595
-1%
|
599
+1%
|
622
+4%
|
596
-4%
|
603
+1%
|
612
+2%
|
606
-1%
|
659
+9%
|
702
+6%
|
705
+0%
|
692
-2%
|
673
-3%
|
639
-5%
|
621
-3%
|
594
-4%
|
602
+1%
|
598
-1%
|
602
+1%
|
626
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(582)
|
(583)
|
(594)
|
(591)
|
(596)
|
(591)
|
(575)
|
(566)
|
(559)
|
(653)
|
(660)
|
(658)
|
(556)
|
(725)
|
(726)
|
(725)
|
(568)
|
(569)
|
(571)
|
(578)
|
(574)
|
(568)
|
(561)
|
(562)
|
(577)
|
(567)
|
(559)
|
(560)
|
(558)
|
(582)
|
(604)
|
(607)
|
(612)
|
(601)
|
(593)
|
(591)
|
(569)
|
(572)
|
(567)
|
(569)
|
(596)
|
|
Selling, General & Administrative |
(560)
|
(562)
|
(574)
|
(571)
|
(573)
|
(569)
|
(555)
|
(548)
|
(545)
|
(541)
|
(545)
|
(541)
|
(537)
|
(529)
|
(527)
|
(524)
|
(539)
|
(542)
|
(543)
|
(549)
|
(546)
|
(538)
|
(532)
|
(532)
|
(544)
|
(533)
|
(522)
|
(522)
|
(519)
|
(539)
|
(564)
|
(566)
|
(572)
|
(562)
|
(554)
|
(549)
|
(527)
|
(530)
|
(526)
|
(528)
|
(550)
|
|
Depreciation & Amortization |
(22)
|
(21)
|
(20)
|
(20)
|
(20)
|
(19)
|
(19)
|
(18)
|
(17)
|
(17)
|
(17)
|
(18)
|
(19)
|
(21)
|
(23)
|
(25)
|
(25)
|
(25)
|
(25)
|
(26)
|
(28)
|
(29)
|
(30)
|
(30)
|
(31)
|
(32)
|
(34)
|
(36)
|
(37)
|
(39)
|
(39)
|
(39)
|
(39)
|
(39)
|
(39)
|
(39)
|
(39)
|
(39)
|
(38)
|
(38)
|
(38)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(1)
|
0
|
3
|
(95)
|
(97)
|
(98)
|
(1)
|
(175)
|
(176)
|
(176)
|
(4)
|
(3)
|
(3)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(5)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(8)
|
|
Operating Income |
129
N/A
|
135
+5%
|
142
+5%
|
154
+8%
|
140
-9%
|
129
-7%
|
122
-6%
|
110
-10%
|
93
-15%
|
(17)
N/A
|
(32)
-89%
|
(59)
-83%
|
20
N/A
|
(156)
N/A
|
(158)
-2%
|
(149)
+6%
|
29
N/A
|
38
+32%
|
39
+2%
|
42
+7%
|
43
+2%
|
35
-17%
|
34
-4%
|
36
+7%
|
45
+25%
|
29
-37%
|
44
+52%
|
52
+18%
|
48
-7%
|
78
+62%
|
98
+26%
|
99
+1%
|
80
-19%
|
72
-10%
|
46
-36%
|
29
-37%
|
25
-15%
|
31
+24%
|
31
+1%
|
34
+9%
|
29
-13%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
(2)
|
(8)
|
(14)
|
(21)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(26)
|
(27)
|
(28)
|
(29)
|
(29)
|
(30)
|
(29)
|
(28)
|
(26)
|
(23)
|
(22)
|
(25)
|
(28)
|
(32)
|
(35)
|
(35)
|
(34)
|
(34)
|
(34)
|
(36)
|
(40)
|
(44)
|
(47)
|
(48)
|
(48)
|
|
Non-Reccuring Items |
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(98)
|
0
|
0
|
0
|
(173)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(7)
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(107)
|
(113)
|
|
Total Other Income |
0
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
(7)
|
(7)
|
(10)
|
(4)
|
1
|
1
|
3
|
2
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
|
Pre-Tax Income |
128
N/A
|
133
+4%
|
134
+1%
|
140
+5%
|
121
-14%
|
106
-12%
|
99
-7%
|
86
-13%
|
(29)
N/A
|
(41)
-41%
|
(56)
-37%
|
(82)
-45%
|
(179)
-119%
|
(182)
-2%
|
(184)
-1%
|
(175)
+5%
|
0
N/A
|
4
+1 000%
|
4
-5%
|
3
-21%
|
10
+191%
|
6
-35%
|
6
-8%
|
11
+100%
|
21
+88%
|
3
-85%
|
14
+347%
|
19
+34%
|
13
-34%
|
45
+260%
|
63
+39%
|
65
+2%
|
46
-29%
|
39
-16%
|
13
-66%
|
(7)
N/A
|
(15)
-126%
|
(13)
+13%
|
(16)
-23%
|
(120)
-662%
|
(132)
-10%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(50)
|
(51)
|
(51)
|
(54)
|
(47)
|
(42)
|
(39)
|
(33)
|
10
|
14
|
20
|
27
|
69
|
70
|
71
|
69
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
0
|
(1)
|
(2)
|
2
|
(2)
|
(3)
|
(2)
|
(11)
|
(17)
|
(18)
|
(13)
|
(11)
|
(3)
|
4
|
2
|
1
|
(2)
|
(5)
|
1
|
|
Income from Continuing Operations |
79
|
82
|
83
|
87
|
74
|
65
|
60
|
53
|
(20)
|
(27)
|
(37)
|
(55)
|
(110)
|
(112)
|
(114)
|
(106)
|
(2)
|
4
|
2
|
2
|
8
|
4
|
6
|
10
|
19
|
6
|
13
|
17
|
11
|
34
|
46
|
46
|
33
|
28
|
10
|
(2)
|
(13)
|
(12)
|
(18)
|
(125)
|
(131)
|
|
Net Income (Common) |
79
N/A
|
82
+5%
|
83
+1%
|
87
+4%
|
74
-15%
|
65
-12%
|
60
-7%
|
53
-12%
|
(20)
N/A
|
(27)
-39%
|
(37)
-35%
|
(55)
-49%
|
(110)
-101%
|
(112)
-2%
|
(114)
-2%
|
(106)
+7%
|
28
N/A
|
34
+19%
|
32
-4%
|
35
+10%
|
12
-67%
|
7
-36%
|
10
+31%
|
10
+3%
|
19
+93%
|
6
-72%
|
13
+135%
|
17
+28%
|
11
-35%
|
34
+216%
|
46
+35%
|
46
+0%
|
33
-28%
|
28
-15%
|
10
-65%
|
(2)
N/A
|
(13)
-468%
|
(12)
+5%
|
(18)
-49%
|
(125)
-608%
|
(131)
-4%
|
|
EPS (Diluted) |
2.47
N/A
|
2.58
+4%
|
2.6
+1%
|
2.71
+4%
|
2.31
-15%
|
2.01
-13%
|
1.87
-7%
|
1.64
-12%
|
-0.61
N/A
|
-0.85
-39%
|
-1.14
-34%
|
-1.7
-49%
|
-3.43
-102%
|
-3.49
-2%
|
-3.55
-2%
|
-3.31
+7%
|
0.87
N/A
|
1.04
+20%
|
0.99
-5%
|
1.08
+9%
|
0.35
-68%
|
0.22
-37%
|
0.29
+32%
|
0.29
N/A
|
0.6
+107%
|
0.17
-72%
|
0.39
+129%
|
0.5
+28%
|
0.33
-34%
|
1.03
+212%
|
1.38
+34%
|
1.38
N/A
|
0.99
-28%
|
0.84
-15%
|
0.29
-65%
|
-0.07
N/A
|
-0.38
-443%
|
-0.36
+5%
|
-0.54
-50%
|
-3.92
-626%
|
-4.09
-4%
|